Airbnb Investor Score
$37,514
Annual Profit
6.5%
Cap Rate
7.7%
Cash on Cash
$90,493
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $235/night at 83% occupancy.Projected nightly rate is $326/night at 76% occupancy.
Top 48% of comparables
Top 44% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$91,244
Avg annual revenue
76%
Avg occupancy rate
$326
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$90k
$130k
$175k
Sign up to see the data on 40 all comparables
$54,749
Profit
Revenue
$90,493
Operating Expenses
$25,444
Operating Income
$65,049
Mortgage & Taxes
$10,300
Profit (Cash Flow)
$54,749
$676,500
Cash Investment
Down Payment
$670,000
Renos & Furnishing
$6,500
Total
$676,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.74%
Cap Rate
6.5%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$10,528
Deductible property tax
$10,300
Your total deduction
$65,841
Your adjusted annual income
$150,000 - $65,841 = $84,159
Taxes on $84,159 (30%)
$25,248
Your old tax bill
$45,000
Your new tax bill
$25,248
Estimated tax savings
$19,752
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
2008
Size:
947 sqft
Type:
MULTI_FAMILY
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: MULTI_FAMILY
- Stories: -
- Lot size: -
- Building area: 947 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $878
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0854064
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $795,369
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $831,700
Schools
- High School: Mission High School with 4/10 star rating